TIC Solutions Reports Results for the Fourth Quarter and Full Year 2025 and Announces CEO Succession
- Delivered full year revenue of
- Reported full year net loss of
- NV5 integration advancing with
- Provides 2026 revenue and Adjusted EBITDA growth outlook -
TIC Solutions announced today that
“Ben is the right leader to guide TIC Solutions through its next phase of growth, integration, and execution. He brings deep operational experience, a clear understanding of our combined platform, and a strong commitment to our customers and people. He is partnered with
The presentation of our operating results reflects the Company’s acquisition of
Full Year 2025 Highlights
-
2025 Successor Revenue of
$1,530.3 million compared to 2024 Predecessor Revenue of$633.9 million and 2024 Successor Revenue of$463.5 million , representing an increase of 39% based on prior-year Combined Revenue of$1.1 billion . -
2025 Successor Net Loss of
$87.1 million compared to 2024 Predecessor Net Loss of$15.7 million and 2024 Successor Net Loss of$105.5 million , representing a 28% improvement based on prior-year Combined Net Loss of$121.2 million . -
2025 Successor Adjusted EBITDA of
$234.1 million , representing a 25% improvement based on prior-year Combined Adjusted EBITDA of$186.7 million .
Fourth Quarter 2025 Highlights
-
2025 Successor Revenue of
$508.3 million compared to 2024 Successor Revenue of$262.0 million , representing an increase of 94%, primarily reflecting the inclusion of NV5 results. -
2025 Successor Net Loss of
$47.2 million compared to 2024 Successor Net Loss of$15.6 million . -
2025 Successor Adjusted EBITDA of
$76.4 million compared to 2024 Successor Adjusted EBITDA of$40.7 million , an increase of 87% year-over-year.
“Across the portfolio, Consulting Engineering benefited from continued strength in infrastructure and buildings engineering, including data centers, which continue to see significant organic growth. Geospatial delivered growth in analytics and software revenues. Inspection and Mitigation saw growth in industrial, midstream, wind, and automotive markets, partially offsetting softness in the
“We continued to implement cost synergy initiatives in the fourth quarter and expect approximately half of our
Capital Resources and Liquidity
As of
In
Share Repurchase Program
On
Guidance
For the full year 2026, TIC Solutions expects the following ranges:
-
Revenue of
$2,150 to$2,250 million -
Adjusted EBITDA of
$330 to$355 million
Webcast and Conference Call
TIC Solutions will hold a webcast/dial-in conference call to discuss its financial results at
To listen to the call by telephone, please dial 877-407-0789 or 201-689-8562. You may also attend and view the presentation (live or by replay) via webcast by accessing the following URL:
https://viavid.webcasts.com/starthere.jsp?ei=1752374&tp_key=5d338872f2
A replay of the call will be available shortly after the completion of the live call/webcast via the webcast link above.
About
TIC Solutions is a leading provider of tech-enabled Testing, Inspection, Certification, and Compliance (TICC), engineering, and geospatial services. The Company delivers mission-critical services that support the safety, reliability, and efficiency of industrial assets, buildings, and public infrastructure. Operating across
TIC Solutions supports clients across the full asset lifecycle, from planning and design to commissioning and compliance, through three reportable segments: Inspection and Mitigation; Consulting Engineering; and Geospatial, providing asset integrity services, engineering and advisory solutions, and data-driven asset intelligence capabilities. The Company’s services are frequently compliance-driven and typically recurring in nature, delivered by more than 12,000 professionals across over 250 locations.
For more information, please visit www.ticsolutions.com.
Forward-Looking Statements
Certain statements in this press release are “forward-looking” statements based on assumptions currently believed to be valid. Forward-looking statements are all statements other than statements of historical facts. The words “anticipate,” “believe,” “ensure,” “expect,” “if,” “intend,” “estimate,” “probable,” “project,” “forecasts,” “predict,” “outlook,” “aim,” “will,” “could,” “should,” “would,” “potential,” “may,” “might,” “anticipate,” “likely,” “plan,” “positioned,” “strategy,” and similar expressions or other words of similar meaning, and the negatives thereof, are intended to identify forward-looking statements. Specific forward-looking statements in this press release include statements regarding the Company’s expectations and beliefs regarding (i) its guidance for revenue and Adjusted EBITDA for full year 2026, and the assumptions underlying such guidance, (ii) the integration of the NV5 business and the anticipated benefits and cost synergies of the combined platform, (iii) its ability to improve profitability, drive operating efficiencies, expand margins, and deleverage over time, (iv) its strategy to expand its platform and sustain growth in the years ahead, (v) its ability to deliver sustainable value creation for its shareholders, (vi) capital allocation strategy, including with respect to stock repurchases and acquisitions, (vii) customer demand, (viii) its CEO transition, (ix) ability to retain and attract top talent, and (x) GeoAgent. The forward-looking statements are intended to be subject to the safe harbor provided by Section 27A of the Securities Act, Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995.
These statements are not guarantees of future performance and are subject to known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied by such forward-looking statements, including, among others, (i) economic conditions affecting the industries the Company serves, including the construction industry and the energy sector, as well as general economic conditions; (ii) the ability and willingness of customers to invest in infrastructure projects; (iii) a decline in demand for the Company’s services or for the products and services of its customers; (iv) the fact that the Company’s revenues are derived primarily from contracts with durations of less than six months and the risk that customers will not renew or enter into new contracts; (v) the Company’s ability to successfully acquire other businesses, successfully integrate acquired businesses into its operations and manage the risks and potential liabilities associated with those acquisitions; (vi) the Company’s ability to compete successfully in the industries and markets it serves; (vii) the Company’s ability to properly manage and accurately estimate costs associated with specific customer projects, in particular for arrangements with fixed price terms; (viii) increases in the cost, or reductions in the supply, of the materials used in the Company’s business and for which we bear the risk of such increases; (ix) the inherently dangerous nature of the Company’s services and the risks of potential liability; (x) the seasonality of the Company’s business and the impact of weather conditions; (xi) the Company’s ability to remediate any material weaknesses; (xii) the impact of health, safety and environmental laws and regulations, and the costs associated with compliance with such laws and regulations; (xiii) the Company’s substantial level of indebtedness and the effect of restrictions on its operations set forth in the documents that govern such indebtedness, (xiv) the Company may fail to realize anticipated synergies or other benefits expected from the merger with NV5 in the timeframe expected or at all, (xv) a prolonged government shutdown, and (xvi) the ultimate timing, outcome, and results of integrating the operations of
All forward-looking statements speak only as of the date they are made and are based on information available at that time. The Company assumes no obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.
Non-GAAP Financial Measures
This press release and our earnings conference call contain Adjusted Gross Profit, Adjusted Gross Margin, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Organic Change in Revenue (On an NV5 Combined Basis), and Adjusted Selling, General and Administrative (“SG&A”) Expenses, which are non-
As used in this press release, Adjusted Gross Profit is defined as Gross Profit less depreciation expense included in cost of revenue for the periods presented. Adjusted Gross Margin is defined as Gross Profit divided by revenue. EBITDA is defined as earnings before interest, taxes, depreciation and amortization for the periods presented and Adjusted EBITDA is defined as EBITDA excluding the impact of certain non-cash and other specifically identified items for the periods presented. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by revenue. Organic Change in Revenue provides a consistent basis for year-over-year comparison as it excludes the impacts of material acquisitions, divestitures, and foreign currency translation. When presented on a combined basis, it also reflects the impact of the NV5 acquisition as if it had been owned for the full comparative periods. Adjusted SG&A is defined as SG&A Expense less depreciation and amortization and the impact of certain non-cash and other specifically identified items for the periods presented.
This press release also contains Combined Revenue, Combined Adjusted Gross Profit, Combined Adjusted Gross Profit Margin, Combined SG&A Expense, Combined Net Loss, Combined EBITDA, Combined Adjusted EBITDA and Combined Adjusted EBITDA Margin which are non-
Our results of operations as reported in our unaudited condensed consolidated financial statements for the Successor and Predecessor periods are in accordance with GAAP. The presentation of the combined financial information of the Predecessor and Successor for the three and twelve months ended
The Company uses these non-GAAP financial measures and additional financial information both in explaining its results to shareholders and the investment community and in its internal evaluation and management of its businesses. The Company’s management believes that these non-GAAP financial measures and the information they provide are useful to investors since these measures (a) permit investors to view the Company’s performance using the same tools that management uses to evaluate the Company’s past performance, reportable business segments and prospects for future performance, (b) permit investors to compare the Company with its peers, (c) determines certain elements of management’s incentive compensation, and (d) provide consistent period-to-period comparisons of the results.
While the Company believes these non-GAAP measures are useful in evaluating the Company’s performance, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ from similar measures presented by other companies. A reconciliation of these non-GAAP financial measures is included later in this press release.
A reconciliation is not provided for 2026 Adjusted EBITDA guidance range as we are unable to predict the amounts to be adjusted, such as the GAAP tax provision and depreciation. Accordingly, we would not be able to make a detailed reconciliation of Adjusted EBITDA without unreasonable efforts due to our inability to predict the amount and timing of these future items.
|
Condensed Consolidated Balance Sheets (amounts in thousands) (Unaudited) |
|||||
|
|
Successor |
||||
|
|
|
|
|
||
|
Assets |
|
|
|
||
|
Current assets |
|
|
|
||
|
Cash and cash equivalents |
$ |
439,536 |
|
$ |
139,134 |
|
Accounts receivable, net |
|
366,293 |
|
|
212,579 |
|
Contract assets, net |
|
154,439 |
|
|
23,941 |
|
Prepaid expenses and other current assets |
|
60,768 |
|
|
18,582 |
|
Total current assets |
|
1,021,036 |
|
|
394,236 |
|
Property and equipment, net |
|
255,625 |
|
|
189,233 |
|
Operating lease right-of-use assets, net |
|
60,209 |
|
|
30,001 |
|
|
|
1,649,595 |
|
|
845,939 |
|
Intangible assets, net |
|
1,391,382 |
|
|
740,657 |
|
Deferred tax assets |
|
1,438 |
|
|
765 |
|
Other assets |
|
17,024 |
|
|
6,908 |
|
Total assets |
$ |
4,396,309 |
|
$ |
2,207,739 |
|
Liabilities and Stockholders' Equity |
|
|
|
||
|
Current liabilities |
|
|
|
||
|
Accounts payable |
$ |
60,426 |
|
$ |
13,877 |
|
Accrued expenses and other current liabilities |
|
151,626 |
|
|
66,041 |
|
Contract liabilities |
|
47,846 |
|
|
1,635 |
|
Current portion of long-term debt |
|
25,511 |
|
|
7,750 |
|
Current portion of lease obligations |
|
33,584 |
|
|
17,028 |
|
Total current liabilities |
|
318,993 |
|
|
106,331 |
|
Long-term debt, net of current portion |
|
1,587,686 |
|
|
747,048 |
|
Non-current lease obligations |
|
66,049 |
|
|
40,753 |
|
Deferred tax liabilities |
|
222,955 |
|
|
150,672 |
|
Other non-current liabilities |
|
20,710 |
|
|
11,763 |
|
Total liabilities |
|
2,216,393 |
|
|
1,056,567 |
|
Total stockholders' equity |
|
2,179,916 |
|
|
1,151,172 |
|
Total liabilities and stockholders' equity |
$ |
4,396,309 |
|
$ |
2,207,739 |
|
Condensed Consolidated Statements of Operations (amounts in thousands, except share and per share data) (Unaudited) |
|||||||
|
|
Successor |
||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
||||
|
Revenue |
$ |
508,268 |
|
|
$ |
262,042 |
|
|
Cost of revenue |
|
329,406 |
|
|
|
207,567 |
|
|
Gross profit |
|
178,862 |
|
|
|
54,475 |
|
|
Selling, general and administrative expenses |
|
192,648 |
|
|
|
46,471 |
|
|
Transaction costs |
|
5,708 |
|
|
|
11,444 |
|
|
Loss from operations |
|
(19,494 |
) |
|
|
(3,440 |
) |
|
Interest expense, net |
|
29,642 |
|
|
|
17,725 |
|
|
Other income, net |
|
(2,064 |
) |
|
|
(2,378 |
) |
|
Loss before income tax provision (benefit) |
|
(47,072 |
) |
|
|
(18,787 |
) |
|
Income tax provision (benefit) |
|
128 |
|
|
|
(3,159 |
) |
|
Net loss |
|
(47,200 |
) |
|
|
(15,628 |
) |
|
Accrued Series A Preferred Stock Dividend |
|
(6,757 |
) |
|
|
— |
|
|
Undistributed loss allocated to Series A Preferred Stock |
|
250 |
|
|
|
128 |
|
|
Net loss allocated to common stockholders |
$ |
(53,707 |
) |
|
$ |
(15,500 |
) |
|
|
|
|
|
||||
|
Basic and diluted income (loss) per share: |
|
|
|
||||
|
Common stock, basic and diluted |
$ |
(0.25 |
) |
|
$ |
(0.13 |
) |
|
Series A Preferred Stock, basic and diluted |
$ |
6.51 |
|
|
$ |
(0.13 |
) |
|
Weighted-average shares outstanding: |
|
|
|
||||
|
Common stock, basic |
|
215,074,400 |
|
|
|
121,476,215 |
|
|
Common stock, diluted |
|
216,074,400 |
|
|
|
122,476,215 |
|
|
Series A Preferred Stock, basic and diluted |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
Condensed Consolidated Statements of Operations (amounts in thousands, except share and per share data) (Unaudited) |
||||||||||||
|
|
Successor |
|
|
Predecessor |
||||||||
|
|
Year Ended
|
|
|
|
|
|
||||||
|
Revenue |
$ |
1,530,296 |
|
|
$ |
463,527 |
|
|
|
$ |
633,866 |
|
|
Cost of revenue |
|
1,080,937 |
|
|
|
359,848 |
|
|
|
|
471,881 |
|
|
Gross profit |
|
449,359 |
|
|
|
103,679 |
|
|
|
|
161,985 |
|
|
Selling, general and administrative expenses |
|
440,827 |
|
|
|
150,306 |
|
|
|
|
121,369 |
|
|
Transaction costs |
|
25,628 |
|
|
|
35,998 |
|
|
|
|
5,204 |
|
|
Income (loss) from operations |
|
(17,096 |
) |
|
|
(82,625 |
) |
|
|
|
35,412 |
|
|
Interest expense, net |
|
87,621 |
|
|
|
31,061 |
|
|
|
|
39,379 |
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
|
9,073 |
|
|
Other income, net |
|
(6,545 |
) |
|
|
(2,978 |
) |
|
|
|
(580 |
) |
|
Loss before income tax provision (benefit) |
|
(98,172 |
) |
|
|
(110,708 |
) |
|
|
|
(12,460 |
) |
|
Income tax provision (benefit) |
|
(11,056 |
) |
|
|
(5,256 |
) |
|
|
|
3,243 |
|
|
Net loss |
|
(87,116 |
) |
|
|
(105,452 |
) |
|
|
|
(15,703 |
) |
|
Accrued Series A Preferred Stock Dividend |
|
(6,757 |
) |
|
|
— |
|
|
|
|
— |
|
|
Undistributed loss allocated to Series A Preferred Stock |
|
596 |
|
|
|
861 |
|
|
|
|
— |
|
|
Net loss allocated to common stockholders |
$ |
(93,277 |
) |
|
$ |
(104,591 |
) |
|
|
$ |
(15,703 |
) |
|
|
|
|
|
|
|
|
||||||
|
Basic and diluted income (loss) per share: |
|
|
|
|
|
|
||||||
|
Common stock, basic and diluted |
$ |
(0.60 |
) |
|
$ |
(0.86 |
) |
|
|
$ |
(3.13 |
) |
|
Series A Preferred Stock, basic and diluted |
$ |
6.16 |
|
|
$ |
(0.86 |
) |
|
|
$ |
— |
|
|
Weighted-average shares outstanding: |
|
|
|
|
|
|
||||||
|
Common stock, basic |
|
156,600,421 |
|
|
|
121,454,845 |
|
|
|
|
5,024,802 |
|
|
Common stock, diluted |
|
157,600,421 |
|
|
|
122,454,845 |
|
|
|
|
5,024,802 |
|
|
Series A Preferred Stock, basic and diluted |
|
1,000,000 |
|
|
|
1,000,000 |
|
|
|
|
— |
|
|
Condensed Consolidated Statements of Cash Flows (amounts in thousands) (Unaudited) |
||||||||||||
|
|
Successor |
|
|
Predecessor |
||||||||
|
|
Year Ended
|
|
|
|
|
|
||||||
|
Cash flows from operating activities: |
|
|
|
|
|
|
||||||
|
Net loss |
$ |
(87,116 |
) |
|
$ |
(105,452 |
) |
|
|
$ |
(15,703 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
||||||
|
Depreciation and amortization |
|
178,330 |
|
|
|
47,313 |
|
|
|
|
45,777 |
|
|
Noncash lease expense |
|
16,610 |
|
|
|
3,667 |
|
|
|
|
5,453 |
|
|
Share-based compensation expense |
|
17,155 |
|
|
|
64,626 |
|
|
|
|
17,858 |
|
|
Amortization of deferred financing costs |
|
5,350 |
|
|
|
1,366 |
|
|
|
|
2,406 |
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
|
9,073 |
|
|
Fair value adjustments on interest rate derivatives |
|
— |
|
|
|
— |
|
|
|
|
3,102 |
|
|
Deferred taxes |
|
(32,966 |
) |
|
|
(13,983 |
) |
|
|
|
(8,376 |
) |
|
Other |
|
2,946 |
|
|
|
2,200 |
|
|
|
|
(180 |
) |
|
Changes in operating assets and liabilities, net of effects of business acquisitions: |
|
|
|
|
|
|
||||||
|
Accounts receivable |
|
41,078 |
|
|
|
18,400 |
|
|
|
|
(32,576 |
) |
|
Contract assets |
|
(5,550 |
) |
|
|
9,382 |
|
|
|
|
(221 |
) |
|
Prepaid expenses and other current assets |
|
(4,590 |
) |
|
|
(9,380 |
) |
|
|
|
(2,829 |
) |
|
Accounts payable |
|
(1,435 |
) |
|
|
(4,479 |
) |
|
|
|
(9,691 |
) |
|
Accrued expenses and other current liabilities |
|
(12,190 |
) |
|
|
(7,892 |
) |
|
|
|
17,669 |
|
|
Operating lease obligations |
|
(15,979 |
) |
|
|
(3,429 |
) |
|
|
|
(5,751 |
) |
|
Contract liabilities |
|
(1,486 |
) |
|
|
17 |
|
|
|
|
179 |
|
|
Other assets and liabilities |
|
(5,139 |
) |
|
|
273 |
|
|
|
|
(5,751 |
) |
|
Net cash provided by operating activities |
|
95,018 |
|
|
|
2,629 |
|
|
|
|
20,439 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
||||||
|
Business acquisitions, net of cash acquired |
|
(845,018 |
) |
|
|
(1,822,186 |
) |
|
|
|
(44,680 |
) |
|
Purchases of property and equipment |
|
(33,758 |
) |
|
|
(13,241 |
) |
|
|
|
(14,334 |
) |
|
Proceeds from sale of property and equipment |
|
4,687 |
|
|
|
776 |
|
|
|
|
1,029 |
|
|
Net cash used in investing activities |
|
(874,089 |
) |
|
|
(1,834,651 |
) |
|
|
|
(57,985 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
||||||
|
Proceeds from long-term borrowings |
|
875,000 |
|
|
|
775,000 |
|
|
|
|
30,000 |
|
|
Payments on long-term borrowings |
|
(12,128 |
) |
|
|
(1,938 |
) |
|
|
|
(16,346 |
) |
|
Payments of debt issuance costs |
|
(24,331 |
) |
|
|
(21,355 |
) |
|
|
|
— |
|
|
Payments on finance lease obligations and other long-term debt |
|
(13,267 |
) |
|
|
(3,991 |
) |
|
|
|
(5,836 |
) |
|
Proceeds from issuance of common shares and exercise of warrants, net of issuance costs |
|
250,454 |
|
|
|
666,630 |
|
|
|
|
— |
|
|
Net cash provided by financing activities |
|
1,075,728 |
|
|
|
1,414,346 |
|
|
|
|
7,818 |
|
|
Net effect of exchange rate fluctuations on cash and cash equivalents |
|
3,745 |
|
|
|
(123 |
) |
|
|
|
(7,877 |
) |
|
Net change in cash and cash equivalents |
|
300,402 |
|
|
|
(417,799 |
) |
|
|
|
(37,605 |
) |
|
Beginning of period |
|
139,134 |
|
|
|
556,933 |
|
|
|
|
87,061 |
|
|
End of period |
$ |
439,536 |
|
|
$ |
139,134 |
|
|
|
$ |
49,456 |
|
|
Reconciliation of Non-GAAP Financial Measures Adjusted Gross Profit and Adjusted Gross Margin (amounts in thousands) (Unaudited) |
|||||||
|
|
Successor |
||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
||||
|
Gross profit |
$ |
178,862 |
|
|
$ |
54,475 |
|
|
Depreciation expense included in cost of revenue |
|
18,453 |
|
|
|
13,801 |
|
|
Adjusted gross profit |
$ |
197,315 |
|
|
|
68,276 |
|
|
Adjusted gross margin (1) |
|
38.8 |
% |
|
|
26.1 |
% |
|
|
Successor |
|
|
Predecessor |
||||||||
|
|
Year Ended
|
|
|
|
|
|
||||||
|
Gross profit |
$ |
449,359 |
|
|
$ |
103,679 |
|
|
|
$ |
161,985 |
|
|
Depreciation expense included in cost of revenue |
|
68,238 |
|
|
|
25,282 |
|
|
|
|
22,123 |
|
|
Adjusted gross profit |
$ |
517,597 |
|
|
$ |
128,961 |
|
|
|
$ |
184,108 |
|
|
Adjusted gross margin (1) |
|
33.8 |
% |
|
|
27.8 |
% |
|
|
|
29.0 |
% |
|
Successor period |
Year Ended
|
||
|
Gross profit |
$ |
103,679 |
|
|
Depreciation expense included in cost of revenue |
|
25,282 |
|
|
Predecessor period |
|
||
|
Gross profit |
|
161,985 |
|
|
Depreciation expense included in cost of revenue |
|
22,123 |
|
|
Adjusted gross profit for the combined period |
$ |
313,069 |
|
|
Adjusted gross margin for the combined period |
|
28.5 |
% |
|
(1) |
Adjusted Gross Margin is calculated as Adjusted Gross Profit divided by revenue for the applicable period. |
|
Reconciliation of Non-GAAP Financial Measures Adjusted EBITDA and Adjusted EBITDA Margin (amounts in thousands) (Unaudited) |
|||||||||||
|
|
Successor |
||||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Year Ended
|
||||||
|
Net loss |
$ |
(47,200 |
) |
|
$ |
(15,628 |
) |
|
$ |
(87,116 |
) |
|
Income tax provision (benefit) |
|
128 |
|
|
|
(3,159 |
) |
|
|
(11,056 |
) |
|
Interest expense, net |
|
29,642 |
|
|
|
17,725 |
|
|
|
87,621 |
|
|
Depreciation and amortization expense |
|
69,090 |
|
|
|
26,882 |
|
|
|
178,330 |
|
|
EBITDA |
|
51,660 |
|
|
|
25,820 |
|
|
|
167,779 |
|
|
Adjustments |
|
|
|
|
|
||||||
|
Acuren Acquisition transaction related expenses(1) |
|
— |
|
|
|
11,444 |
|
|
|
467 |
|
|
Acquisition related transaction and integration expenses(2) |
|
14,575 |
|
|
|
594 |
|
|
|
41,249 |
|
|
Business transformation costs(3) |
|
3,633 |
|
|
|
— |
|
|
|
9,715 |
|
|
Non-cash stock compensation expense(4) |
|
7,884 |
|
|
|
1,817 |
|
|
|
17,155 |
|
|
Other non-recurring charges(5) |
|
(1,389 |
) |
|
|
1,070 |
|
|
|
(2,297 |
) |
|
Adjusted EBITDA |
$ |
76,363 |
|
|
$ |
40,745 |
|
|
$ |
234,068 |
|
|
Adjusted EBITDA margin (6) |
|
15.0 |
% |
|
|
15.5 |
% |
|
|
15.3 |
% |
|
(1) |
Adjustment to add back transaction related expenses for the Acuren Acquisition. |
|
(2) |
Adjustment to add back transaction and acquisition integration related costs and similar items for acquisitions not including the Acuren Acquisition. This includes the costs related to the NV5 Acquisition in 2025. |
|
(3) |
Adjustment to reflect the elimination of non-recurring expenses related to business transformation expenses. |
|
(4) |
Adjustment to add back stock compensation expense. |
|
(5) |
Adjustment to add back other non-recurring charges including restructuring charges, IT development charges and certain gains, losses and balance adjustments. |
|
(6) |
Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by revenue for the applicable period. |
|
Reconciliation of Non-GAAP Financial Measures Adjusted EBITDA and Adjusted EBITDA Margin (amounts in thousands) (Unaudited) |
||||
|
Successor period |
|
Year Ended
|
||
|
Net loss |
|
$ |
(105,452 |
) |
|
Income tax benefit |
|
|
(5,256 |
) |
|
Interest expense, net |
|
|
31,061 |
|
|
Depreciation and amortization expense |
|
|
47,313 |
|
|
Predecessor period |
|
|
||
|
Net loss |
|
|
(15,703 |
) |
|
Income tax provision |
|
|
3,243 |
|
|
Interest expense, net |
|
|
39,379 |
|
|
Depreciation and amortization expense |
|
|
45,777 |
|
|
EBITDA for the combined period |
|
|
40,362 |
|
|
|
|
|
||
|
Adjustments |
|
|
||
|
Predecessor seller-related expenses and stock compensation(1) |
|
|
29,477 |
|
|
One-time non-cash equity charges(2) |
|
|
69,821 |
|
|
Acuren Acquisition transaction related expenses(3) |
|
|
41,202 |
|
|
Acquisition related transaction and integration expenses(4) |
|
|
2,878 |
|
|
Non-cash stock compensation expense(5) |
|
|
2,152 |
|
|
Other non-recurring charges(6) |
|
|
790 |
|
|
Adjusted EBITDA for the combined period |
|
$ |
186,682 |
|
|
Adjusted EBITDA margin for the combined period |
|
|
17.0 |
% |
|
(1) |
Adjustment to add back expenses related primarily to the previous owner’s compensation and stock incentive plans. |
|
(2) |
Adjustment to add back the one-time non-cash stock compensation expenses for Founder Preferred Shares and independent director stock options for which the performance target was achieved when the Acuren Acquisition occurred. |
|
(3) |
Adjustment to add back transaction related expenses for the Acuren Acquisition. |
|
(4) |
Adjustment to add back transaction and acquisition integration related costs and similar items for acquisitions not including the Acuren Acquisition. This includes the costs related to the NV5 Acquisition in 2025. |
|
(5) |
Adjustment to add back stock compensation expense. |
|
(6) |
Adjustment to add back other non-recurring charges including restructuring charges, IT development charges and certain gains, losses and balance adjustments. |
|
(7) |
The combined financial information for the period ended |
|
(8) |
Adjusted EBITDA margin is calculated as Adjusted EBITDA divided by combined revenues for the period. |
|
Non-GAAP Financial Measure Organic Change in Revenue (On an NV5 Combined Basis) (Unaudited) |
||
|
|
Three Months Ended
(Successor) |
|
|
Change in Revenue (As Reported) |
94.0 |
% |
|
Impact from NV5 Revenue(1) |
94.1 |
% |
|
Total Combined Growth (As Reported) |
(0.1 |
)% |
|
Foreign Currency Translation(2) |
1.5 |
% |
|
Total Combined Growth (Constant Currency) |
1.4 |
% |
|
Acquisitions(3) |
(2.7 |
)% |
|
Organic Change in Revenue (NV5 Combined) |
(1.3 |
)% |
|
|
Year Ended
(Successor) |
|
|
Change in Revenue (As Reported) |
39.4 |
% |
|
Impact from NV5 Revenue(4) |
35.8 |
% |
|
Total Combined Growth (As Reported) |
3.6 |
% |
|
Foreign Currency Translation(2) |
0.8 |
% |
|
Total Combined Growth (Constant Currency) |
4.4 |
% |
|
Acquisitions(3) |
(2.5 |
)% |
|
Organic Change in Revenue (NV5 Combined) |
1.9 |
% |
|
(1) |
Adjustment to include NV5’s revenue for the three months ended |
|
(2) |
Represents the effect of foreign currency on reported revenue, calculated as the difference between reported revenue and revenue at fixed currencies for both periods. Fixed currency amounts are based on translation into |
|
(3) |
Adjustment to exclude revenue from material acquisitions from their respective dates of acquisition until the first year anniversary from date of acquisition. This adjustment also excludes material NV5 acquisitions from the combined comparable period. |
|
(4) |
Adjustment to include NV5’s revenue for the year ended |
|
Reconciliation of Non-GAAP Financial Measure Adjusted SG&A Expenses (amounts in thousands) (Unaudited) |
|||||||||||
|
|
Successor |
||||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Year Ended
|
||||||
|
Selling, general and administrative expenses |
$ |
192,648 |
|
|
$ |
46,471 |
|
|
$ |
440,827 |
|
|
Adjustments |
|
|
|
|
|
||||||
|
Amortization expense |
|
(47,453 |
) |
|
|
(12,949 |
) |
|
|
(104,141 |
) |
|
Depreciation expense |
|
(3,183 |
) |
|
|
(132 |
) |
|
|
(5,951 |
) |
|
Acuren Acquisition transaction related expenses(1) |
|
— |
|
|
|
— |
|
|
|
(467 |
) |
|
Acquisition related transaction and integration expenses(2) |
|
(7,663 |
) |
|
|
(594 |
) |
|
|
(15,620 |
) |
|
Business transformation costs(3) |
|
(3,169 |
) |
|
|
— |
|
|
|
(9,761 |
) |
|
Non-cash stock compensation expense(4) |
|
(7,884 |
) |
|
|
(1,817 |
) |
|
|
(17,155 |
) |
|
Other non-recurring charges(5) |
|
905 |
|
|
|
(2,629 |
) |
|
|
182 |
|
|
Adjusted SG&A expenses |
$ |
124,201 |
|
|
$ |
28,350 |
|
|
$ |
287,914 |
|
|
Adjusted SG&A expenses as a % of revenue(8) |
|
24.4 |
% |
|
|
10.8 |
% |
|
|
18.8 |
% |
|
Successor period |
|
Year Ended
|
||
|
Selling, general and administrative expenses |
|
$ |
150,306 |
|
|
Predecessor period |
|
|
||
|
Selling, general and administrative expenses |
|
|
121,369 |
|
|
Adjustments |
|
|
||
|
Amortization expense |
|
|
(45,200 |
) |
|
Depreciation expense |
|
|
(459 |
) |
|
Predecessor seller-related expenses and stock compensation(6) |
|
|
(20,405 |
) |
|
One-time non-cash equity charges(7) |
|
|
(69,821 |
) |
|
Acquisition related transaction and integration expenses(2) |
|
|
(2,878 |
) |
|
Non-cash stock compensation expense(4) |
|
|
(2,152 |
) |
|
Other non-recurring charges(5) |
|
|
(3,180 |
) |
|
Adjusted SG&A for the combined period |
|
$ |
127,580 |
|
|
Adjusted SG&A as a % of revenue for the combined period |
|
|
11.6 |
% |
|
(1) |
Adjustment to add back transaction related expenses for the Acuren Acquisition. |
|
(2) |
Adjustment to add back transaction and acquisition integration related costs and similar items for acquisitions not including the Acuren Acquisition. This includes the expenses related to the NV5 Acquisition. |
|
(3) |
Adjustment to reflect the elimination of non-recurring expenses related to business transformation expenses. |
|
(4) |
Adjustment to add back stock compensation expense. |
|
(5) |
Adjustment to add back other non-recurring charges including restructuring charges, IT development charges and certain gains, losses and balance adjustments. |
|
(6) |
Adjustment to add back expenses related primarily to the previous owner’s compensation and stock incentive plans. |
|
(7) |
Adjustment to add back the one-time non-cash stock compensation expenses for Founder Preferred Shares and independent director stock options for which the performance target was achieved when the Acuren Acquisition occurred. |
|
(8) |
Adjusted SG&A margin is calculated as Adjusted SG&A divided by combined revenues for the period. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260312360037/en/
Investor Relations Contacts
Director of Investor Relations
Email: IR@ticsolutions.com
Source: